Unlock all features! Tap here to upgrade
274 Little Fresh Pond Rd, Southampton, NY 11968
3 beds • 2 baths • 1124 sqft
$1,078,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -13.57% first-year return on $244k initial cash invested.
-13.57%
Cash On Cash
3.83%
Cap Rate
0.58
DSCR
$7,875
Rent
-$2,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,875 income − $10,640 expenses = $2,765 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$216k
Closing costs
1%
$10,783
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,875
Total Expenses
$10,640
Mortgage P&I
75%
$5,892
Property Taxes
21%
$1,688
Home Insurance
5%
$383
HOA
0%
$0
Property Management
12%
$945
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866